DY Power Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	167,966	148,211	122,277	136,072	135,189	142,914
Market Cap Growth	27.05%	21.21%	-10.14%	0.65%	-5.41%	8.82%
Enterprise Value	101,927	76,642	79,247	86,828	109,543	137,523
Last Close Price	15220.00	12951.38	10385.71	11557.38	11110.50	11515.08
PE Ratio	6.68	5.90	5.58	4.95	7.57	4.60
Forward PE	-	3.74	3.74	3.74	3.74	3.74
PS Ratio	0.44	0.39	0.32	0.32	0.32	0.33
PB Ratio	0.54	0.47	0.42	0.52	0.56	0.63
P/TBV Ratio	0.55	0.48	0.42	0.52	0.56	0.63
P/FCF Ratio	10.38	9.15	4.01	3.22	5.76	881.26
P/OCF Ratio	7.27	6.42	3.07	2.73	3.95	11.85
EV/Sales Ratio	0.27	0.20	0.21	0.20	0.26	0.32
EV/EBITDA Ratio	2.36	1.78	2.09	1.80	2.87	2.57
EV/EBIT Ratio	3.35	2.52	3.10	2.39	4.06	3.26
EV/FCF Ratio	6.30	4.73	2.60	2.05	4.67	848.02
Debt / Equity Ratio	0.01	0.01	0.02	0.04	0.09	0.16
Debt / EBITDA Ratio	0.05	0.05	0.18	0.20	0.57	0.66
Debt / FCF Ratio	0.12	0.12	0.23	0.23	0.93	218.57
Net Debt / Equity Ratio	-0.21	-0.21	-0.20	-0.18	-0.14	-0.06
Net Debt / EBITDA Ratio	-1.53	-1.53	-1.57	-0.98	-0.86	-0.27
Net Debt / FCF Ratio	-4.08	-4.08	-1.96	-1.12	-1.41	-88.04
Asset Turnover	1.05	1.05	1.12	1.30	1.25	1.39
Inventory Turnover	6.18	6.18	6.08	6.66	6.20	7.06
Quick Ratio	2.68	2.68	2.50	1.99	1.78	1.43
Current Ratio	3.72	3.72	3.48	2.87	2.48	2.10
Return on Equity (ROE)	8.30%	8.30%	7.87%	10.90%	7.66%	14.97%
Return on Assets (ROA)	5.22%	5.22%	4.62%	6.84%	5.04%	8.37%
Return on Invested Capital (ROIC)	10.34%	10.37%	8.77%	12.90%	9.44%	16.25%
Return on Capital Employed (ROCE)	9.70%	9.70%	8.60%	13.60%	11.10%	17.90%
Earnings Yield	14.97%	16.96%	17.93%	20.20%	13.21%	21.73%
FCF Yield	9.64%	10.92%	24.91%	31.10%	17.36%	0.11%
Dividend Yield	2.31%	-	-	3.46%	2.25%	2.60%
Payout Ratio	15.36%	15.36%	20.13%	10.04%	18.54%	7.82%
Buyback Yield / Dilution	-0.02%	-0.02%	0.01%	-0.01%	-	-
Total Shareholder Return	2.29%	-0.02%	0.01%	3.45%	2.25%	2.60%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.